Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $440k initial cash invested.
-20.59%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$9,701
Rent
-$7,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1979k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$396k
Closing costs
1%
$19,788
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$9,701
Total Expenses
$17,242
Mortgage P&I
104%
$10,062
Property Taxes
19%
$1,859
Home Insurance
7%
$665
HOA
0%
$0
Property Management
15%
$1,455
CapEx
4%
$388
Vacancy
0%
$0
Maintenance
4%
$388
Other
25%
$2,425
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Silverstrand BEACH Getaway | $12,293 | $842 | 4 | 3 | 0.18 mi |
"Casa Valentino" On the Sand at Hollywood Beach | $12,425 | $851 | 4 | 3 | 0.28 mi |
1617O - California Dreamin' Beach House | $13,753 | $942 | 4 | 3 | 0.38 mi |
3425O - Oceanfront Tuscan Villa | $16,615 | $1,138 | 4 | 3 | 0.51 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality